[FIAMMA] YoY Annual (Unaudited) Result on 30-Sep-2005 [#4]

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Annual (Unaudited) Result
Revenue	162,943	121,429	91,963	100,588	152,633	210,878	211,473	-4.24%
YoY %	34.19%	32.04%	-8.57%	-34.10%	-27.62%	-0.28%	-	-
Horiz. %	77.05%	57.42%	43.49%	47.57%	72.18%	99.72%	100.00%	-
PBT	22,029	12,552	4,124	-2,589	-583	-11,369	6,579	22.29%
YoY %	75.50%	204.36%	259.29%	-344.08%	94.87%	-272.81%	-	-
Horiz. %	334.84%	190.79%	62.68%	-39.35%	-8.86%	-172.81%	100.00%	-
Tax	-4,898	-2,629	-988	11	-1,206	5,684	-1,490	21.91%
YoY %	-86.31%	-166.09%	-9,081.82%	100.91%	-121.22%	481.48%	-	-
Horiz. %	328.72%	176.44%	66.31%	-0.74%	80.94%	-381.48%	100.00%	-
NP	17,131	9,923	3,136	-2,578	-1,789	-5,685	5,089	22.39%
YoY %	72.64%	216.42%	221.64%	-44.10%	68.53%	-211.71%	-	-
Horiz. %	336.63%	194.99%	61.62%	-50.66%	-35.15%	-111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,310	8,994	3,183	-1,653	-1,789	-5,685	5,089	20.12%
YoY %	70.22%	182.56%	292.56%	7.60%	68.53%	-211.71%	-	-
Horiz. %	300.84%	176.73%	62.55%	-32.48%	-35.15%	-111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.23%	20.94%	23.96%	-	-	-	22.65%	-
YoY %	6.16%	-12.60%	0.00%	-	-	-	-	-
Horiz. %	98.15%	92.45%	105.78%	-	-	-	100.00%	-
Total Cost	145,812	111,506	88,827	103,166	154,422	216,563	206,384	-5.62%
YoY %	30.77%	25.53%	-13.90%	-33.19%	-28.69%	4.93%	-	-
Horiz. %	70.65%	54.03%	43.04%	49.99%	74.82%	104.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,429	120,603	108,586	114,767	117,269	119,595	69,699	11.55%
YoY %	11.46%	11.07%	-5.39%	-2.13%	-1.94%	71.59%	-	-
Horiz. %	192.87%	173.03%	155.79%	164.66%	168.25%	171.59%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	2,358	3,941	1,657	1,284	1,283	2,526	1,432	8.65%
YoY %	-40.17%	137.84%	29.05%	0.08%	-49.21%	76.40%	-	-
Horiz. %	164.66%	275.21%	115.71%	89.66%	89.59%	176.40%	100.00%	-
Div Payout %	15.40%	43.82%	52.08%	0.00%	0.00%	0.00%	28.14%	-
YoY %	-64.86%	-15.86%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	54.73%	155.72%	185.07%	0.00%	0.00%	0.00%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	134,429	120,603	108,586	114,767	117,269	119,595	69,699	11.55%
YoY %	11.46%	11.07%	-5.39%	-2.13%	-1.94%	71.59%	-	-
Horiz. %	192.87%	173.03%	155.79%	164.66%	168.25%	171.59%	100.00%	-
NOSH	78,613	78,825	82,890	85,647	85,598	84,222	47,739	8.66%
YoY %	-0.27%	-4.90%	-3.22%	0.06%	1.63%	76.42%	-	-
Horiz. %	164.67%	165.12%	173.63%	179.41%	179.30%	176.42%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	10.51%	8.17%	3.41%	-2.56%	-1.17%	-2.70%	2.41%	-
YoY %	28.64%	139.59%	233.20%	-118.80%	56.67%	-212.03%	-	-
Horiz. %	436.10%	339.00%	141.49%	-106.22%	-48.55%	-112.03%	100.00%	-
ROE	11.39%	7.46%	2.93%	-1.44%	-1.53%	-4.75%	7.30%	-
YoY %	52.68%	154.61%	303.47%	5.88%	67.79%	-165.07%	-	-
Horiz. %	156.03%	102.19%	40.14%	-19.73%	-20.96%	-65.07%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	207.27	154.05	110.94	117.44	178.31	250.38	442.98	-11.87%
YoY %	34.55%	38.86%	-5.53%	-34.14%	-28.78%	-43.48%	-	-
Horiz. %	46.79%	34.78%	25.04%	26.51%	40.25%	56.52%	100.00%	-
EPS	20.45	11.41	3.84	-1.93	-2.09	-6.75	10.66	11.45%
YoY %	79.23%	197.14%	298.96%	7.66%	69.04%	-163.32%	-	-
Horiz. %	191.84%	107.04%	36.02%	-18.11%	-19.61%	-63.32%	100.00%	-
DPS	3.00	5.00	2.00	1.50	1.50	3.00	3.00	0.00%
YoY %	-40.00%	150.00%	33.33%	0.00%	-50.00%	0.00%	-	-
Horiz. %	100.00%	166.67%	66.67%	50.00%	50.00%	100.00%	100.00%	-
NAPS	1.71	1.53	1.31	1.34	1.37	1.42	1.46	2.66%
YoY %	11.76%	16.79%	-2.24%	-2.19%	-3.52%	-2.74%	-	-
Horiz. %	117.12%	104.79%	89.73%	91.78%	93.84%	97.26%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 87,142
RPS	30.73	22.90	17.34	18.97	28.79	39.77	39.88	-4.24%
YoY %	34.19%	32.06%	-8.59%	-34.11%	-27.61%	-0.28%	-	-
Horiz. %	77.06%	57.42%	43.48%	47.57%	72.19%	99.72%	100.00%	-
EPS	2.89	1.70	0.60	-0.31	-0.34	-1.07	0.96	20.14%
YoY %	70.00%	183.33%	293.55%	8.82%	68.22%	-211.46%	-	-
Horiz. %	301.04%	177.08%	62.50%	-32.29%	-35.42%	-111.46%	100.00%	-
DPS	0.44	0.74	0.31	0.24	0.24	0.48	0.27	8.47%
YoY %	-40.54%	138.71%	29.17%	0.00%	-50.00%	77.78%	-	-
Horiz. %	162.96%	274.07%	114.81%	88.89%	88.89%	177.78%	100.00%	-
NAPS	0.2535	0.2275	0.2048	0.2165	0.2212	0.2256	0.1315	11.54%
YoY %	11.43%	11.08%	-5.40%	-2.12%	-1.95%	71.56%	-	-
Horiz. %	192.78%	173.00%	155.74%	164.64%	168.21%	171.56%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.65	0.81	0.75	0.75	1.05	1.82	0.94	-
P/RPS	0.31	0.53	0.68	0.64	0.59	0.73	0.21	6.70%
YoY %	-41.51%	-22.06%	6.25%	8.47%	-19.18%	247.62%	-	-
Horiz. %	147.62%	252.38%	323.81%	304.76%	280.95%	347.62%	100.00%	-
P/EPS	3.34	7.10	19.53	-38.86	-50.24	-26.96	8.82	-14.92%
YoY %	-52.96%	-63.65%	150.26%	22.65%	-86.35%	-405.67%	-	-
Horiz. %	37.87%	80.50%	221.43%	-440.59%	-569.61%	-305.67%	100.00%	-
EY	29.96	14.09	5.12	-2.57	-1.99	-3.71	11.34	17.55%
YoY %	112.63%	175.20%	299.22%	-29.15%	46.36%	-132.72%	-	-
Horiz. %	264.20%	124.25%	45.15%	-22.66%	-17.55%	-32.72%	100.00%	-
DY	4.62	6.17	2.67	2.00	1.43	1.65	3.19	6.36%
YoY %	-25.12%	131.09%	33.50%	39.86%	-13.33%	-48.28%	-	-
Horiz. %	144.83%	193.42%	83.70%	62.70%	44.83%	51.72%	100.00%	-
P/NAPS	0.38	0.53	0.57	0.56	0.77	1.28	0.64	-8.31%
YoY %	-28.30%	-7.02%	1.79%	-27.27%	-39.84%	100.00%	-	-
Horiz. %	59.38%	82.81%	89.06%	87.50%	120.31%	200.00%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	25/11/08	26/11/07	23/11/06	29/11/05	23/11/04	19/11/03	04/12/02	-
Price	0.42	0.85	0.76	0.80	0.96	1.76	0.90	-
P/RPS	0.20	0.55	0.69	0.68	0.54	0.70	0.20	0.00%
YoY %	-63.64%	-20.29%	1.47%	25.93%	-22.86%	250.00%	-	-
Horiz. %	100.00%	275.00%	345.00%	340.00%	270.00%	350.00%	100.00%	-
P/EPS	2.16	7.45	19.79	-41.45	-45.93	-26.07	8.44	-20.30%
YoY %	-71.01%	-62.35%	147.74%	9.75%	-76.18%	-408.89%	-	-
Horiz. %	25.59%	88.27%	234.48%	-491.11%	-544.19%	-308.89%	100.00%	-
EY	46.37	13.42	5.05	-2.41	-2.18	-3.84	11.84	25.52%
YoY %	245.53%	165.74%	309.54%	-10.55%	43.23%	-132.43%	-	-
Horiz. %	391.64%	113.34%	42.65%	-20.35%	-18.41%	-32.43%	100.00%	-
DY	7.14	5.88	2.63	1.87	1.56	1.70	3.33	13.54%
YoY %	21.43%	123.57%	40.64%	19.87%	-8.24%	-48.95%	-	-
Horiz. %	214.41%	176.58%	78.98%	56.16%	46.85%	51.05%	100.00%	-
P/NAPS	0.25	0.56	0.58	0.60	0.70	1.24	0.62	-14.03%
YoY %	-55.36%	-3.45%	-3.33%	-14.29%	-43.55%	100.00%	-	-
Horiz. %	40.32%	90.32%	93.55%	96.77%	112.90%	200.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos